	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,316	£14,531	£14,749	£15,117	£15,495	£74,208
Total Expenses	£10,458	£10,492	£10,524	£10,571	£10,620	£52,665
Profit Before Tax	£3,858	£4,039	£4,225	£4,546	£4,876	£21,543
Profit After Tax	£3,125	£3,271	£3,422	£3,682	£3,949	£17,450
Change In Property Value	£6,625	£12,223	£15,612	£17,968	£12,697	£65,124
Net Return	£9,750	£15,495	£19,034	£21,650	£16,646	£82,574
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	19%	23%	27%	20%	102%